As filed with the Securities and Exchange Commission on April 17, 2003
Registration No. ________
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-KSB/A
(3rd Amended)
[x] ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934 For the fiscal year ended December 31, 2001.
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES AND
EXCHANGE ACT OF 1934 (NO FEE REQUIRED)
------------------------------------------------
Commission File Number 0-29195
NEW MILLENNIUM MEDIA INTERNATIONAL, INC.
(Name of Small Business Issuer in Its Charter)
Colorado (7310) 84-1463284
--------------------------------------------------------------------------------
(State or jurisdiction of (Primary Standard Industrial (I.R.S. Employer
incorporation or Classification Code Number) Identification No.)
organization)
200 9th Avenue North, Suite 210
Safety Harbor, Florida 34695
(727) 797-6664
--------------
(Address and Telephone Number of Principal Executive Offices
and Principal Place of Business)
NEW MILLENNIUM MEDIA INTERNATIONAL, INC.
John D. Thatch, President
New Millennium Media International, Inc.
200 9th Avenue North, Suite 210
Safety Harbor, Florida 34695
(Name, Address and Telephone Number of Agent for Service)
1
Securities registered under Section 12(b) of the Exchange Act: None
Securities registered under Section 12(g) of the Exchange Act: Common Stock
The issuer (1) filed all reports required to be filed by Section 13 or 15(d) of
the Exchange Act during the past 12 months (or for such shorter period that the
registrant was required to file such reports) and (2) has been subject to such
filing requirements for the past 90 days. [X] Yes [ ] No
Check if disclosure of delinquent filers in response to Item 405 of Regulation
S-B is not contained in this form, and no disclosure will be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-KSB or any amendment to
this Form 10-KSB. [X]
The issuer's revenues for its most recent fiscal year ended December 31, 2001
were $363,802.
The aggregate market value of the voting and non-voting common equity held by
non-affiliates computed by reference to the price at which common equity was
sold, or the average bid and asked price of such common equity, as of December
31, 2001 was $3,890,930 (calculated by excluding restricted shares, which
includes shares owned beneficially by affiliates, directors and officers). See
Item 11. The total number of shares of issuer's common equity outstanding as of
December 31, 2001 was 7,610,047 shares.
(APPLICABLE ONLY TO CORPORATE REGISTRANTS)
State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date. As of December 31, 2001, the
registrant had 7,610,047 shares of common stock outstanding.
DOCUMENTS INCORPORATED BY REFERENCE
The following documents are incorporated by reference into the following parts
of this Form 10-KSB: certain information required in Part I of this Form 10-KSB
is incorporated from the issuer's Registration Statement for Small Business
Issuers filed September 13, 2000, as amended by Post Effective Amendment that
was filed March 19, 2002, amended Form 10-KSB that was filed March 19, 2002,
amended Form 10-QSB that was filed October 24, 2001, and certain information
required in Parts I and II of this Form 10-KSB is incorporated from its Form S-8
filed June 4, 2001.
Transitional Small Business Disclosure Format (Check one): Yes No X
--- ---
PART I
Item 1. Description of Business
Brief History
New Millennium Media International, Inc. is a Colorado corporation organized on
April 21, 1998. NMMI's principal place of business is located at 200 9th Avenue
North, Suite 210, Safety Harbor, Florida 34695. NMMI is the successor by merger
to Progressive Mailer Corp. (hereafter "PMC"), a corporation organized in
Florida on February 5, l997. In March 1997 and April 1998, PMC conducted
offerings of its common stock pursuant to the exemption from registration
afforded by Rule 504 of Regulation D under the Securities Act of l933, as
amended. On November 3, l997, PMC received clearance from the NASD to have its
common stock listed on the OTC Bulletin Board.
2
Effective April 8, 1998, pursuant to an Asset Purchase Agreement, PROGRESSIVE
MAILER CORPORATION, a publicly traded Florida corporation, in consideration for
six million four hundred thousand (6,400,000) shares of Progressive Mailer
Corporation common stock, purchased certain designated assets of LUFAM
TECHNOLOGIES, INC., a privately held California corporation. These acquired
assets of Lufam Technologies were valued at the net fair market value that is
not a business combination under SFAS 141 as no exchange of control occurred. On
November 3, 1997 PMC received clearance from the NASD to have its common stock
listed on the OTC Electronic Bulletin Board pursuant to PMC's application
submitted to the NASD pursuant to NASD Rule 6740 and Rule 15c2-11 under the
securities Exchange Act of 1934.
Effective April 27, 1998, pursuant to a merger agreement, PROGRESSIVE MAILER
CORPORATION, a publicly trading Florida corporation, merged with NEW MILLENNIUM
MEDIA INTERNATIONAL, INC., a privately held Colorado corporation (NMMI). This
merger qualified as a statutory merger and provided for all of the issued and
outstanding shares of stock in Progressive Mailer Corporation to be converted on
a one for one ratio for common stock of NMMI. It was further provided that NMMI
would be the surviving entity. As a part of this merger the domicile of
Progressive Mailer Corporation was authorized to be changed from Florida to
Colorado.
Effective August 31, 1999 UNERGI, INC., a privately held Nevada corporation,
merged into NEW MILLENNIUM MEDIA, INC., a wholly owned subsidiary of NMMI, which
merger qualified as a tax free reorganization under section 368(a) of the
Internal Revenue Code of 1986 as amended. The merger required that New
Millennium Media, Inc. be the surviving entity and all of the issued and
outstanding shares of stock in Unergi, Inc. be prorata converted to 16,566,667
shares of common stock of NMMI. For a more detailed analysis of this transaction
please see Notes to the Financial Statements, December 31, 2000 and 2001, Note
10, Restatement.
Effective March 9, 2000 SCOVEL CORPORATION, a Delaware corporation, merged into
NMMI in a transaction intended to qualify as a reorganization within the meaning
of Section 368(a) of the Internal Revenue Code of 1986 as amended. Prior to the
merger Scovel Corporation had filed with the Securities and Exchange Commission
a registration statement in form 10-SB which became effective pursuant to the
Securities Exchange Act of 1934 on February 9, 2000 and was at the time of
merger a reporting company pursuant to Section (g) hereunder. At the time of the
merger Scovel Corporation had timely filed and was current on all reports
required to be filed by it pursuant to Section 13 of the Securities Exchange Act
of 1934. NMMI was the surviving entity resulting from the merger. All of the
issued and outstanding shares of Scovel Corporation were converted into 500,000
shares of restricted common shares of NMMI. The transaction was treated as a
recapitalization of NMMI.
NMMI is a fully reporting company which common stock is traded on the OTC
Bulletin Board operated by NASDAQ under the symbol NMMG.
BUSINESS OVERVIEW
For years the billboard industry has seen several consolidations with large
corporate owners acquiring smaller (fewer than 50 billboards) independent
operators. The purpose of these consolidations is to provide a platform for the
corporate owners to attract large regional and national advertisers. Billboard
advertising has evolved from painted signs without lights, to lighted signs, to
vinyl covered signs, to prism boards (three sided boards which rotate three
ads), to LED (light emitting diode) signs. Presently the plasma signs are used
indoors and
3
generally do not have a screen size larger than 60 inches. Advertisers soon
learned that rotating signs attract the attention of viewers more effectively
than static signs. The most prominent LED display sign is in Times Square in New
York City. Despite the effectiveness of LED outdoor advertising, the billboard
industry is moving slowly to the LED display sign because most large companies
have a substantial investment in static signs. The cost to change a traditional
static board to an LED display is approximately $1,000.000 to $2,000.000
depending on the size of the LED sign. This, of course, includes the electronics
necessary to operate the sign from remote locations. In many instances, because
of the additional weight of the LED sign, it is necessary to erect an entire new
foundation along with accompanying supports. Another reason is that LED signs
may only be installed in certain traffic areas because many cities and states
have regulations that prohibit LED and prism signs on the basis that the signs
may be distracting to passing drivers and may lead to an increase in the number
of traffic accidents. NMMI has targeted markets where this may not be an issue.
The LED display boards are generally placed out doors either freestanding or
affixed onto the sides of buildings or located in athletic stadiums. The LED
boards range in size from 8 feet by 10 feet to 20 feet by 30 feet and even
larger in customized designs. They are capable of displaying a near infinite
number of stationary or full motion images. Because the images need to be
programmed into the LED boards, it is necessary that our graphic arts department
be involved in both the design and set up of the intended displays.
There are two reasons for the changes in outdoor advertising. First,
technological improvements have made the prism and LED boards affordable.
Second, moving ads have a much greater impact on viewers than static ads. In a
digital society there must be an effective way for advertisers to display their
product in its true form. The competition in indoor advertising is limited. Most
indoor companies sell single poster board advertisements of different sizes and
place them in theaters, malls, airports and other similar venue locations.
NMMI provides several types of visual advertising: The Illumisign-Eyecatcher
front-lit movable display boards, the "EyeCatcher Powered by Insight" back-lit
scrolling movable display boards, plasma screens and LED display boards. In most
cases we retain ownership of all types of the machines and sell the advertising
space on a monthly basis.
NMMI distributes throughout the United States the IllumiSign-Eyecatcher
front-lit movable display boards. This board is steel encased, front lighted,
and displays poster type ads. These mechanical devises come in various sizes
ranging from 11 inches by 17 inches to 4 feet by 6 feet. Each machine is capable
of rotating up to 24 posters at preprogrammed intervals ranging from 3 seconds
to one hour.
Additionally, NMMI has the exclusive U.S. rights to an indoor backlit
advertising board designed and manufactured by AMS Controls, Inc. called the
"EyeCatcher Powered by Insight". There are a few minor exceptions to this
exclusivity that relate to accounts with which the manufacturer had an existing
business relationship at the time of contracting with NMMI. We are marketing
this new product as "EyeCatcher Powered by Insight". This is a patented product,
which ranges in poster size from 18" X 24" to 40" X 60". These signs can display
from 10 to 20 scrolling advertising images. Each rotation can be set to run from
three seconds to one hour. Because the poster material in both of these machines
is critical to the functionality as well as the longevity of the poster, it is
necessary for the advertisers to rely on our graphic arts department to develop
and supply the necessary posters. These motion displays are then placed in
various sites in stores, shopping malls, movie theaters and anywhere else where
indoor poster type advertising is feasible. NMMI is the owner of the
registration
4
of the trademark, "IllumiSign-Eyecatcher" for electric sign products in the
United States Department of Commerce, Patent and Trademark Office.
NMMI has a strategic relationship with E-Vision LED, Inc., a U.S. based company
whose affiliates manufacture these high quality LED units (See above heading
Risk Factors, subheading Strategic Relationships). E-Vision will sell the LED
boards to NMMI for a less than retail price and will share in the revenues that
the LED boards produce. This allows NMMI to procure the highest quality LED
display boards at a greatly reduced cost. Because these LED boards can run any
commercial format on any sized board, we feel that NMMI has a strong competitive
advantage over other similar display boards for which the visual display must be
reformatted. Formatting often takes weeks. E-Vision LED displays will run
consistent color quality and clarity. These LED boards have the potential to
display countless images in full color both static and full motion. Color
quality and clarity are very important to national advertisers who want
consistency of colors on all boards. E-Vision will assist NMMI with training and
support from the first board and with ongoing assistance in all aspects of
programming, technical and software support. Because of this strategic
relationship, E-Vision and its affiliates will supply NMMI, free of charge,
software upgrades as they become available.
In relation to these various types of display media, NMMI is capable of
providing advertisers with visual communications and media services in both
indoor and outdoor environments. We offer a comprehensive range of visual
movable board solutions designed to improve clients' advertising needs and
processes including professional services such as strategic site location,
consulting and analysis as well as poster design and development. This enables
us to locate boards and sell advertising on a national level that will benefit
NMMI in placing boards throughout the United States.
OnScreen
On July 23, 2001, NMMI signed an exclusive licensing agreement with the inventor
of a new technology that allows the manufacture of large-scale LED (light
emitting diode) video displays with dramatic improvements in cost and
performance (hereafter referred to as "OnScreen"). Under this agreement, NMMI
will continue to participate in the research and development of this new
technology and will have the exclusive worldwide marketing rights to sell or
license the technology. A working prototype model for this technology has been
completed and successful and the development team has decided to pursue
fabrication of a larger, true-to-scale, prototype of the OnScreen display
technology. In further support of ongoing research and development of this
innovative technology, NMMI formed an OnScreen Scientific Advisory Board
consisting of six nationally recognized scientific technologic individuals in
the field of science and technology headed by David Pelka, all of whom have
earned at least one Doctor of Philosophy degree in a scientific discipline
relating to LED.
One of the main constraints in large-scale outdoor LED screens has been the
excess heat generated by using enough power to drive the LED screens to make
them visible in direct sunlight. Although boards exist today that provide full
motion video in an outdoor environment, the spacing of LED's is fairly wide to
reduce the heat buildup. This wide spacing results in lower resolution-
especially when the display is viewed from close up. The "OnScreen" designs are
expected to dramatically reduce the heat impact and as a result enable much
closer spacing of LED's. In addition to reducing the heat factor, these displays
will be lightweight and pliable compared to rigid LED displays being
manufactured using current technology. The outcome is a vastly improved
resolution with the brightness necessary for high visibility outdoors.
5
This new technology is expected to create a broad range of products with better
resolution and brighter pictures that are visible in direct sunlight. In
addition, the new LED technology produces an advantage that is not available in
today's marketplace: a more lightweight, pliable display that can fit any
application.
EMPLOYEES
NMMI has twelve full time employees. None of our employees is represented by a
labor union. We consider our relations with our employees to be good. Because a
major portion of our business involves nationwide site location and procurement
as well as sales and marketing of advertising space, it is advantageous for us
to outsource this segment of our business through strategic partnering and
subcontracting distributors. We intend to utilize in-house employees and plan to
add additional staff as needed to handle all other phases of our business
including graphic arts, warehousing, distribution, purchasing, distribution,
shipping, accounting and bookkeeping.
Item 2. Description of Property
NMMI owns no real estate. On March 29, 2001 the Company signed a lease with
Safety Harbor Centre for five years with an option for five additional years.
The lease became effective August 27, 2001, the date that the Company began
occupancy of the new facility. This leased facility is slightly larger than the
prior leased premises and will support a more efficient use of the floor space
as well as additional space for expansion. Many of the machines will continue to
be shipped directly to the site location and for those machines that require
more detailed installation such as the LED boards, the machines will be shipped
directly to the installer. Machines that are in need of repair will be repaired
on-site whenever possible. Those machines that are not repairable on-site will
be repaired in-house at the Safety Harbor, Florida facility.
Item 3. Legal Proceedings
None. The Company was a defendant in a lawsuit filed on November 5, 1999 in the
Circuit Court of the Eleventh Judicial Circuit in and for Miami-Dade County,
Florida, Case Number 99-26073 CA 10. The plaintiff, Joseph Maenza, was seeking
to collect payment of a promissory note in the principal amount of $50,000 plus
interest from February 1999 and attorney fees. This lawsuit has been settled and
satisfied in full.
Item 4. Submission of Matters to a Vote of Security Holders
There were no matters submitted to security holders for a vote during the course
of the fourth quarter of the last fiscal year. May 7, 2001 the shareholders
voted to amend the Articles of Incorporation to decrease the number of
authorized shares of common stock from 75,000,000 to 15,000,000, the 1:5 split.
This amendment to the Articles of Incorporation became effective May 18, 2001
and the Company trading symbol was changed from NMMI to NMMG. See the Definitive
Proxy Statement filed April 18, 2001 for additional information.
PART II
Item 5. Market for Common Equity and Related Stockholder Matters
NMMI is a fully reporting company which common stock is traded on the OTC
Bulletin Board operated by NASDAQ under the symbol NMMG. Prior to May 18, 2001
the Company's common stock traded under the symbol "NMMI". The shares have
historically not been eligible
6
for listing on any securities exchange or under the NASDAQ system. As of
December 31, 2001, we reported 8,610,047 outstanding shares of common stock,
$.001 par value and no outstanding shares of preferred stock. There were in
excess of 500 shareholders and reported beneficial owners of record of the
Company's common stock listed by the Company's transfer agent as of December 31,
2001.
For additional information relating to Common Equity matters please see
hereafter in this filing Notes to the Financial Statement, December 31, 2000 and
2001, Note 6, Equity Transactions and Note 7, Stock Options and Warrants.
We have not paid any dividends on our common stock since inception. We expect to
continue to retain all earnings generated by our operations for the development
and growth of our business and do not anticipate paying any cash dividends to
our shareholders in the foreseeable future. The payment of future dividends on
the common stock and the rate of such dividends, if any, will be determined by
our Board of Directors in light of our earnings, financial condition, capital
requirements and other factors.
The table below sets forth the high and low bid prices of our common stock for
each quarter for the four quarters of 2000 and 2001. The quotations set forth
below reflect inter-dealer prices, without retail mark-up, markdown or
commission and may not represent actual transactions.
Year High Bid Low Bid
2000
First Quarter .875 .875
Second Quarter 1.000 1.000
Third Quarter .650 .430
Fourth Quarter .350 .220
2001
First Quarter .080 .080
Second Quarter* 1.700 1.350
Third Quarter 1.170 1.110
Fourth Quarter .580 .470
*Note: On May 18,2001 the issuer shares split 5:1. The second quarter prices
reflect the post split prices.
As of December 31, 2001, there are outstanding warrants to purchase 242,274
(post split number of shares) shares of our common stock at a price of $1.50 per
share and may be reset every 6 months thereafter. These warrants were issued to
Swartz Private Equity, LLC (hereafter "Swartz") on March 21, 2000 (200,000
shares), April 17, 2001 (16,796 shares) and July 17, 2001 (25,478 shares) in
consideration of Swartz's commitment to enter into the Investment Agreement. The
warrants expire on May 25, 2004, April 17, 2006 and July 17, 2006, respectively.
By contract, the holders of the warrants have the right to have the common stock
issuable upon exercise of the warrants included on any registration statement we
file, other than a registration statement covering an employee stock plan or a
registration statement filed in connection with a business combination or
reclassification of our securities. The shares of common stock to support these
warrants are included in the SB-2 registration statement filed September 13,
2000 and as amendment filed March 19, 2002. As of December 31, 2001 there were
warrants outstanding to purchase 100,000 and 25,000 shares at $1.50 and $0.025
per share. The 25,000 were exercised on January 2002.
7
Item 6. Management's Discussion and Analysis or Plan of Operation
General
Management's discussion and analysis contains various "forward looking
statements." Such statements consist of any statement other than a recitation of
historical fact and can be identified by the use of forward-looking terminology
such as "may," "expect," "anticipate," "estimate," or "continue" or use of
negative or other variations or comparable terminology.
We caution that these statements are further qualified by important factors that
could cause actual results to differ materially from those contained in the
forward-looking statements, that these forward-looking statements are
necessarily speculative, and there are certain risks and uncertainties that
could cause actual events or results to differ materially from those referred to
in such forward-looking statements.
Overview
The Company is no longer a development stage company as defined in Statement of
Financial Accounting Standards No. 7, "Accounting and Reporting by Development
Stage Enterprises." We have generated our cash needs through equity financings
and loans from officers and stockholders. As an operational company, we devote
substantially all of our efforts to securing and establishing new business. We
have engaged in limited activities in the advertising business, but no
significant revenues have been generated to date. The primary activity of the
Company currently involves several types of visual advertising: The
Illumisign-Eyecatcher front-lit movable display board, "EyeCatcher Powered by
Insight" back-lit movable display boards, plasma screens and LED display boards.
We retain ownership of all types of the machines and sell the advertising space
on a monthly basis. The Company is continuing to devote substantially all of its
present efforts to implementing its operational and marketing plans designed to
establish new business accounts for its mobile LED boards and the motion display
boards. The Company presently conducts all marketing in-house and continues to
use the EyeCatcherPlus logo, marketing material and website. Using this business
model, management feels that there will be a net effect of "cutting out the
middle man" and increasing Company revenues.
Liquidity and Capital Resources
Generally, the Company has thus far funded operations and investments in
equipment through cash from equity financings and borrowing from private parties
as well as related parties; however, there is no assurance that there will be
proceeds from these sources in the future. For a further explanation of these
loan transactions please see hereafter in this filing Notes to the Financial
Statement, December 31, 2000 and 2001, Note 4, NOTES AND LOANS PAYABLE; Note 5,
RELATED PARTY PAYABLES and Note 6, EQUITY TRANSACTIONS.
The attached Balance Sheets show that our Stockholders' Equity has decreased
from $139,907 to ($348,957), a decrease of $488,864 from calendar year 2000 to
year 2001. This is due in large part to operational losses and the Restatement
of the transactions as described in this filing Notes to the Financial
Statement, December 31, 2000 and 2001, Note 10, RESTATEMENT. A major
consideration in the Property and Equipment $537,676 increase is the LED truck
presently under construction that is responsible for a $510,776 increase, see
Notes to the Financial Statement, December 31, 2000 and 2001, Note 2, PROPERTY
AND EQUIPMENT. Notes and Loans Payable account for an increase of $550,697 of
the company liabilities, see Notes to the Financial Statement, December 31,
8
2000 and 2001, Note 4, NOTES AND LOANS PAYABLE for a detailed discussion of
these obligations and Note 5, RELATED PARTY PAYABLES for an accounting of the
$151,444 increase in these obligations. As can be gleaned from these notes, the
company continues to be funded through third party financing obligations. The
number of shares issued in 2001 has been restated from 8,610,047 to 7,610,047 to
reflect this 1,000,000 shares as not outstanding for balance sheet presentation
purposes. The common stock warrants increased from $57,200 to $280,990, a 391%
increase over 2000. This is the result of additional warrants issued to Swartz
Private Equity, LLC., for a more detailed discussion of this transaction please
see Notes to the Financial Statement, December 31, 2000 and 2001, Note 6, EQUITY
TRANSACTIONS, last paragraph.
Notably, the Current Assets has increase by $88,874 over 2000, an increase of
307% principally due to current cash and an increase of prepaid expenses for an
aggregate increase of total assets of $640,536 over the $953,135 value for 2000,
a 67% increase. These assets, however, are off set by the Current Liabilities
for 2001 of $1,942,628, an increase of $1,129,400, 139% over 2000. The increase
in current liabilities is principally due to the Company continuing to fund its
operation through arm's length and related party borrowing as discussed above.
The Accounts Payable ($541,355 for 2001) increase from $155,118 is primarily the
result of the Company now being fully operational; i. e., equipment purchased by
the Company, but not yet paid and payment received by the Company for equipment
purchases for which the equipment has not yet been delivered. Additionally, the
day-to-day operation of the business incurs temporary liabilities in the
Accounts Payable. For a further explanation of these property and equipment
transactions please see hereafter in this filing Notes to the Financial
Statement, December 31, 2000 and 2001, Note 2, PROPERTY AND EQUIPMENT.
The Company is intending to receive additional financing through the Swartz
equity line; however, there can be no assurance that we will receive financing
from Swartz. On May 19, 2000 the Company entered into an investment agreement
with Swartz Private Equity, LLC to raise up to $25 million through a series of
sales of common stock. The dollar amount of each sale is limited by the trading
volume and a minimum period of time must occur between sales. In order to sell
shares to Swartz, there must be an effective registration statement on file with
the SEC covering the resale of the shares by Swartz and we must meet certain
other conditions. The agreement is for a three-year period ending May 2003. We
believe that our available equity financing arrangement with Swartz will be
sufficient to meet our working capital and capital expenditure liquidity
requirements for at least the next two years. However, there can be no assurance
that we will receive financing from Swartz, that we will not require additional
financing within this time frame or that such additional financing, if needed,
will be available on terms acceptable to us, if at all. A detailed description
of the Swartz equity line agreements can be found in the SB-2 Registration
Statement filed September 13, 2000 and amendment thereof filed October 24, 2000.
Results of Operations
Income
The revenue for the calendar year 2000, $148,102, when compared to calendar year
2001, $363,802 shows an increase of approximately 146 percent. This increase is
due primarily to receipt of additional revenues from the mobile LED truck unit
that continues to increase event bookings. Also, as the Company installs
additional EyeCatcher display boards, additional advertisements are sold.
Generally, this is cumulative, i. e., as the display boards are placed, the
advertisements are sold for a term of several months or yearly. Even though the
advertisement contracts expire, many are renewed with a minimal amount of sales
effort and the display board continues to produce revenue with no additional
effort necessary to place the display board because it remains in place at the
host venue so long as it continues to produce revenue for the host venue.
9
General and Administrative Costs and Expenses
There was an increase in the General and Administrative Costs and Expenses of
$693,936 (73%) for the 2001 calendar year compared to calendar 2000. This
increase is due primarily to the Company continuing to grow after becoming fully
operational in year 2000. This category in the Costs and Expenses includes all
operational expenses other than interest and depreciation expenses. By the
Company being fully operational this line item includes such items as rent,
salaries, office expenses and sales expenses.
Depreciation and Amortization
Depreciation and Amortization increased from 2000 to 2001, an increase of
$56,899 (59%). A major basis of this increase is because, starting in year 2000,
the Company's policy changed from including the EyeCatcherPlus display machines
in the Inventory line item to including them in the Property and Equipment line
item. In this line item (Property and Equipment) the display machines can now be
depreciated. For a further itemization of the property and equipment, please see
hereafter in this filing, Notes to the Financial Statement, December 31, 2000
and 2001, Note 2, PROPERTY AND EQUIPMENT.
Impairment Loss
The issues of this Impairment Loss is discussed in detail in Notes to the
Financial Statement, December 31, 2000 and 2001, Note 3, INTANGIBLE ASSETS. The
fundamental contractual issues relating to this OnScreen product are described
above in this filing under Item 1, Description of Business, the heading
"Business Overview".
Loss from Operations
The Loss from Operations for the period from 2000 ($900,020) to 2001
($1,535,155) shows an increase of 71% ($635,135). As noted above, the Income for
the same period increased by $215,700, an increase of 146%. The major expense
item for 2001 was General and Administrative, $1,646,370. Many of the expenses
included within this line item are fixed expenses that are not expected to
increase as the income of the company grows such as the lease payments included
in the General and Administrative, see Notes to the Financial Statement,
December 31, 2000 and 2001, Note 8, COMMITMENT AND CONTINGENCIES.
Gain on Debt Settlement
This issue is detailed in Notes to the Financial Statement, December 31, 2000
and 2001, Note 6, EQUITY TRANSACTIONS (fourth paragraph) and Note 10,
RESTATEMENT (third paragraph). Principally this is a reclassification of this
debt settlement.
Interest Expense
Interest Expense increased by $223,512 from 2000 to 2001 (352%). This expense
increased primarily as a result of the Company financing its operational growth
through borrowing, debt transactions and the value of options granted under
default provisions of certain promissory notes as detailed in Notes to the
Financial Statement, December 31, 2000 and 2001, Note 4, NOTES AND LOANS PAYABLE
and Note 5, RELATED PARTY PAYABLES. Again, the reader needs to be reminded that
the Company has thus far funded operations and investments in equipment through
cash from equity financings and borrowing from private and related parties;
however, there is no assurance that there will be proceeds from these sources in
the future.
10
Total Costs and Expenses
The Total Other Income/Expense has increased from $451,265 in 2000 to ($287,099)
in 2001, a net increase of ($738,364), a net increase of 164%. The discussion
immediately above, Gain on Debt Settlement and Interest Expense, describes
management's analysis of the salient issues relating to this increase.
Basic and Fully Diluted Loss Per Common Share
The Basic and Fully Diluted Loss Per Common Share difference from 2000 to 2001
calendar years shows a 200% increase, from (0.09) to (0.27) for 2000 to 2001.
The loss per common share is a function of the Costs and Expenses versus Income.
In the opinion of management, this is a positive trend the basis of which is
discussed item-by-item immediately above. We are now fully staffed and producing
income. We are continuing to concentrate on establishing new business and
increasing sales relating to the IllumiSign-Eyecatcher, the "EyeCatcher Powered
by Insight" backlit display board, the LED display sign truck and the innovative
OnScreen LED potential.
TRENDS AND EVENTS
-----------------
In May of 2001 we changed our operations model primarily in that we have
regained the marketing role in-house. Management feels that this is a positive
change in that the Company now has total control of all marketing activities.
The Company continues to allocate geographical areas to distributors who, in
turn, focus on their respective areas.
The Company outgrew its leased office and warehouse space and in August 2001
moved to new quarters that has sufficient space for growth. The new expanded
warehouse area now has sufficient space to handily store the various type and
size display boards as well as a work area for refurbishing and repairing. When
the mobile LED screen truck is not in use, it is placed in a specially built
truck bay within the new warehouse area.
Although there is no real assurance that this trend will continue, in the
opinion of management, the cumulative effect of these events as described above
is a positive trend because of the increase in income and the anticipation the
company will reduce expenses. Several of the items in the Statement of
Operations are anticipated to be nonrecurring in future years such as the
Impairment Loss and Gain on Debt Settlement. By eliminating these two
nonrecurring items the net loss can be reduced from 306% to 79%. Although there
is no assurance what the future will hold for the company, management continues
to use its best efforts to promote new business for it current product as well
as development of the innovative OnScreen product.
Item 7. Financial Statements
Financial Statements are incorporated by reference herein and attached as an
exhibit.
Item 8. Changes In and Disagreements With Accountants on Accounting and
Financial Disclosure
None.
PART III
Item 9. Directors, Executive Officers, Promoters and Control Persons; Compliance
With Section 16(a) of the Exchange Act
The following are officers and directors of the Company.
11
Name Age Position
---- --- --------
John Thatch 40 Chief Executive Officer, President and Director
Jennifer Freeman 28 Corporate Secretary
All directors hold office until the next annual meeting of shareholders of the
Company and until their successors are elected and qualified. Officers hold
office until the first meeting of directors following the annual meeting of
shareholders and until their successors are elected and qualified, subject to
earlier removal by the Board of Directors.
JOHN "JT" THATCH, PRESIDENT/CEO AND DIRECTOR
Mr. Thatch, age 40 years, has served as President, Chief Executive Officer and
Director of New Millennium Media International since January 2000. During this
time he has overseen all functions of the company, including day-to-day
operations. Mr. Thatch has over 15 years of entrepreneurial business experience
that includes over 7 years as the principal in Bay Area Auto Sales, an
automotive dealership, that specialized in sales of reconditioned vehicles. He
was the founder and General Partner for Last Chance Finance, Ltd. that owned and
operated over 18 offices specializing in alternative vehicle financing. Over the
past 10 years Mr. Thatch has been President and majority shareholder of Superior
Management of Tampa, Inc., a privately owned company, that owns property and
commercial leases. Other than for nominal time spent on corporate and personal
real estate holdings that have no business relationship with NMMI, Mr. Thatch
dedicates his full time to his current position. He brings leadership, marketing
and strong management skills to the company.
JENNIFER H. FREEMAN-GOGGIN, CORPORATE SECRETARY
Jennifer H. Freeman-Goggin has served as Corporate Secretary since August 7,
2001. During this time she has prepared, managed and maintained as permanent
records of the corporation, all official corporate minutes (shareholder and
board of directors meetings), official corporate records and contracts as well
as additional corporate secretarial duties customarily performed by corporate
secretaries and as authorized by the corporate by-laws. As temporary corporate
duties, she presently oversees all corporate office management. Ms.
Freeman-Goggin has 6 years of corporate management experience and three years of
college level business management education. Prior to being appointed corporate
secretary by the Board of Directors, Ms. Freeman-Goggin managed a finance
company that owned and operated over 18 offices specializing in alternative
vehicle financing. Ms. Freeman-Goggin devotes full time to her corporate duties
and brings a quality of innovative corporate ideas.
Item 10. Executive Compensation
The following table lists the cash remuneration paid or accrued during 1999,
2000 and 2001 to John Thatch, president and CEO. Except for John Thatch, none of
our executive officers and directors received compensation of $100,000 or more
in 1999, 2000 and 2001.
12
---------------------------------------------------------------------------------------------------------
SUMMARY COMPENSATION TABLE
---------------------------------------------------------------------------------------------------------
Long Term Compensation
---------------------------------------------------------------------------------------------------------
Annual Compensation Awards Payouts
---------------------------------------------------------------------------------------------------------
(a) (b) (c) (d) (e) (f) (g) (h) (i)
---------------------------------------------------------------------------------------------------------
Restricted Securities
Name and Other Annual Stock Underlying LTIP All Other
Principle Salary Bonus Compensation Award(s) Options/SARs Payouts Compensation
Position Year ($) ($) ($) ($) (#) ($) ($)
---------------------------------------------------------------------------------------------------------
John 10,000 10% of all Stock option Per month:
Thatch, 2001 140,000 expenses issued to be 500 medical
Pres./CEO common determined by 500 car
stock Board 250 celphone
---------------------------------------------------------------------------------------------------------
Director Compensation
No Director is specially compensated for the performance of duties in that
capacity or for his/her attendance at Director meetings.
Employment Agreements
NMMI has one written employment agreement, John Thatch, President and CEO, see
Item 12, below.
Item 11. Security Ownership of Certain Beneficial Owners and Management
The following table sets forth certain information regarding beneficial
ownership of our common stock as of December 31, 2001 by: (i) each shareholder
known by us to be the beneficial owner of 5% or more of the outstanding common
stock, (ii) each of our directors and (iii) all directors and executive officers
as a group. Except as otherwise indicated, we believe that the beneficial owners
of the common stock listed below, based on information furnished by such owners,
have sole investment and voting power with respect to such shares, subject to
community property laws where applicable. Shares of common stock issuable upon
exercise of options and warrants that are currently exercisable or exercisable
within 60 days of filing this document have been included in the table.
Name and Address Amount and Nature Percent of Class (1)
of Beneficial of Beneficial
Owner Ownership
------------- ---------------- --------------
John Thatch 828,186 10%
President/CEO
and Director
Investment Management 1,576,416 21%
of America, Inc.(2)
Based upon December 31, 2001 shareholder list, 7,610,047 outstanding shares of
common stock.
Gerald Parker, Andrew Badolato and Antonio Gomes are officers, directors and
majority shareholders in Investment Management of America, Inc. and were
officers and directors of NMMI until January 2001.
13
Item 12. Certain Relationships and Related Transactions
Except as set forth below, none of our directors or officers, nor any proposed
nominee for election as one of our directors or officers, nor any person who
beneficially owns, directly or indirectly, shares carrying more than 10% of the
voting rights attached to our outstanding shares, nor any relative or spouse of
any of the foregoing persons has any material interest, direct or indirect, in
any transaction in any presently proposed transaction which has or will
materially affect the Company.
On November 2, 1999 NMMI signed an executive employment contract with John
Thatch employing that individual as President and Chief Executive Officer for
three years with a salary of $140,000 for the first year and $120,000 for the
second and third years. As an inducement to encourage the executive to become
employed with NMMI, it was in the best interest of NMMI to include in the
employment package a provision in the executive employment contract giving John
Thatch, as of the date of the contract, ten percent of the issued and
outstanding common stock of the company plus stock options as determined by the
board of directors. As of December 31, 2001, John Thatch has been issued 828,186
shares of restricted common stock and no stock options have been determined by
the board of directors.
Item 13. Exhibits and Reports
Indemnification of Directors and Officers
The Colorado General Corporation Act provides that each existing or former
director and officer of a corporation may be indemnified in certain instances
against certain liabilities which he or she may incur, inclusive of fees, costs
and other expenses incurred in connection with such defense, by virtue of his or
her relationship with the corporation or with another entity to the extent that
such latter relationship shall have been undertaken at the request of the
corporation; and may have advanced such expenses incurred in defending against
such liabilities upon undertaking to repay the same in the event an ultimate
determination is made denying entitlement to indemnification. The Company's
bylaws incorporate the statutory form of indemnification by specific reference.
The Company has never acquired or applied for any policy of directors' and
officers' liability insurance as a means of offsetting its obligation for
indemnity.
Reports to Shareholders
We intend to voluntarily send annual reports to our shareholders, which will
include audited financial statements. We are a reporting company, and file
reports with the Securities and Exchange Commission (SEC), including this Form
10-KSB as well as quarterly reports under Form 10-QSB. The public may read and
copy any materials filed with the SEC at the SEC's Public Reference Room at 450
Fifth Street, N.W., Washington, D.C. 20549. Information on the operation of the
Public Reference Room may be obtained by calling the SEC at 1-800-SEC-0330. The
company files its reports electronically and the SEC maintains an Internet site
that contains reports, proxy and information statements and other information
filed by the company with the SEC electronically. The address of that site is
http://www.sec.gov.
The company also maintains an Internet site, which contains information about
the company, news releases and summary financial data. The address of that site
is http://www.nmmimedia.com.
14
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
The financial statements of the Company, which are furnished herein as of the
date of this filing, have been audited by Richard J. Fuller, CPA, P.A.,
Clearwater, Florida, independent auditors, as described in its reports with
respect thereto.
The following list sets forth a brief description of each of the Company's
financial statements and exhibits being filed as a part of this Form 10 KSB, as
well as the page number on which each statement or exhibit commences:
Audited Fiscal Year End December 31, 2001
Index to Financial Statements F-2
Independent Auditor's Report F-3
Balance Sheets, December 31, 2000
and December 31, 2001 F-4
Statement of Operations for each of
the years ended December 31, 2000
and 2001 F-5
Statement of Shareholder's (Deficit) Equity
from January 1, 2000 through
December 31, 2001 F-6
Statement of Cash Flows for each of the
years ended December 31, 2000
and 2001 F-7
Notes to Financial Statements F-8
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Company
has duly caused this Report to be signed on its behalf by the undersigned,
thereunto duly authorized.
April 17, 2003 New Millennium Media International, Inc.
By: /s/
---------------------------------------
John "JT" Thatch, President/CEO
15
CERTIFICATIONS
I, John "JT" Thatch, as CEO/President/Director of New Millennium Media
International, Inc., certify that:
1. I have reviewed this 2nd Amended report on Form 10-KSB of New Millennium
Media International, Inc.;
2. Based on my knowledge, this report does not contain any untrue statement of
a material fact or omit to state a material fact necessary to make the
statements made, in light of the circumstances under which such statements were
made, not misleading with respect to the period covered by this annual report;
3. Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this annual report;
4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:
a) Designed such disclosure controls and procedures to ensure that material
information relating to the registrant, including its consolidated subsidiaries,
is made known to us by others within those entities, particularly during the
period in which this annual report is being prepared;
b) Evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this annual
report (the "Evaluation Date"); and
c) Presented in this annual report our conclusions about the effectiveness of
the disclosure controls and procedures based on our evaluation as of the
Evaluation Date;
5. The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit committee
of registrant's board of directors (or persons performing the equivalent
function):
a) All significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and
b) Any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal controls; and
6. The registrant's other certifying officers and I have indicated in this
annual report whether or not there were significant changes in internal controls
or in other factors that could significantly affect internal controls subsequent
to the date of our most recent evaluation, including any corrective actions with
regard to significant deficiencies and material weaknesses.
16
Date: April 17, 2003 New Millennium Media International, Inc.
By: /s/
---------------------------------------
John "JT" Thatch CEO/President/Director
17
99.1 Certifying Statement of the Chief Executive Officer pursuant to 18 U.S.C.
Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT
TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Annual Report of New Millennium Media International, Inc.
(the "Company") on Form 10-KSB for the period ended December 31, 2001 as filed
with the Securities and Exchange Commission on the date hereof (the "Report"),
I, John "JT" Thatch CEO/President of the Company, certify, pursuant to 18 U.S.C.
Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002, that:
(1) The Report fully complies with the requirements of Section 13(a) or 15(d)
of the Securities Exchange Act of 1934; and
(2) The information contained in the Report fairly presents, in all material
respects, the financial condition and result of operations of the Company.
New Millennium Media International, Inc.
By: /s/ Dated this 17th day of April 2003
---------------------------------------
John "JT" Thatch CEO/President/Director
18
NEW MILLENNIUM MEDIA INTERNATIONAL, INC.
FINANCIAL STATEMENTS
as of year end December 31, 2001
INDEX
Index to Financial Statements ............................................. F-2
Independent Auditors' Report .............................................. F-3
Balance Sheets ............................................................ F-4
Statements of Operations .................................................. F-5
Statements of Stockholders' (Deficit) Equity .............................. F-6
Statements of Cash Flows .................................................. F-7
Notes to the Financial Statements ......................................... F-8
F-2
REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
Board of Directors and Shareholders
New Millennium Media International, Inc.
Safety Harbor, Florida
We have audited the balance sheets of New Millennium Media International, Inc.
as of December 31, 2000 and 2001, and the related statements of operations,
stockholders' (deficit) equity and cash flows for the years then ended. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audit.
We conducted our audit in accordance with auditing standards generally accepted
in the United States of America. Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audit provides a
reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of New Millennium Media
International, Inc. at December 31, 2000 and 2001 and the results of its
operations and its cash flows for the years then ended, in conformity with
accounting principles generally accepted in the United States of America.
The accompanying financial statements have been prepared assuming that the
Company will continue as a going concern. As discussed in Note 1 to the
financial statements, the Company has incurred losses for the years ended
December 31, 2000 and 2001. This condition raises substantial doubt about its
ability to continue as a going concern. The financial statements do not include
any adjustments that might result from the outcome of this uncertainty.
As discussed in Note 10 to the financial statements, the accompanying balance
sheets as of December 31, 2002 and 2001, the related statements of operations,
stockholders(deficit) equity and cash flows for the years then ended have been
restated.
Richard J. Fuller, CPA, PA
Clearwater, Florida
March 31, 2002 (except for Note 10 as to which the date is April 10, 2003)
NEW MILLENNIUM MEDIA INTERNATIONAL, INC.
BALANCE SHEETS
December 31, 2000 and December 31, 2001
2000 2001
(RESTATED) (RESTATED)
(NOTE 10) (NOTE 10)
------------ ------------
ASSETS
Current Assets
Cash $ -- $ 47,239
Accounts receivable - net 16,636 23,395
Prepaid expenses 12,351 47,227
------------ ------------
Total Current Assets 28,987 117,861
------------ ------------
Property and Equipment
Property and Equipment - net 924,148 951,048
LED truck (underconstruction) -- 510,776
------------ ------------
924,148 1,461,824
------------ ------------
Other Asssets
Intangible Assets-net -- --
Other assets -- 13,986
------------ ------------
Total Other Assets -- 13,986
------------ ------------
$ 953,135 $ 1,593,671
============ ============
LIABILITIES AND STOCKHOLDERS' DEFICIT
Current Liabilities
Accounts payable $ 155,118 $ 541,355
Convertible debt -- 591,719
Related party payables 658,110 809,554
------------ ------------
Total Current Liabilities 813,228 1,942,628
------------ ------------
Long-term Liabilities -- --
Stockholders' (Deficit) Equity
Common stock, par value $.001; 15,000,000 shares
authorized, 5,824,121 and 7,610,047 shares issued
and outstanding, 2000 and 2001, respectively) 5,824 7,610
Common stock warrants (200,000 and 242,274;
exercisable at $1.50, 2000 and 2001, respectively) 57,200 280,990
Common stock options; 25,000 issued and
outstanding; exercisable at $.005 per option -- 211,483
Preferred stock, par value $.001; 10,000,000 shares authorized,
no shares issued and outstanding -- --
Additional paid in capital 1,726,695 3,106,355
Accumulated deficit (1,649,812) (3,472,066)
------------ ------------
139,907 134,372
Less deferred consulting expense (149,954)
Less common stock subscription receivable -- (333,375)
------------ ------------
Total stockholders' (deficit) equity 139,907 (348,957)
------------ ------------
$ 953,135 $ 1,593,671
============ ============
See accompanying notes and accountant's report.
2
NEW MILLENNIUM MEDIA INTERNATIONAL, INC.
STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 2000 AND 2001
2000 2001
(RESTATED) (RESTATED)
(NOTE 10) (NOTE 10)
------------ ------------
Income $ 148,102 $ 363,802
Costs and Expenses:
General and administrative $ 952,434 $ 1,646,370
Depreciation and amortization 95,688 152,587
Impairment loss -- 100,000
------------ ------------
Total costs and expenses 1,048,122 1,898,957
------------ ------------
Loss from Operations (900,020) (1,535,155)
------------ ------------
Other income (expense)
Gain on debt settlement 514,852 --
Interest expense (63,587) (287,099)
------------ ------------
Total other income (expense) 451,265 (287,099)
Net Loss $ (448,755) $ (1,822,254)
============ ============
Basic and Diluted Net Loss Per Common Share $ (0.09) $ (0.27)
============ ============
Weighted average common shares outstanding 5,255,049 6,650,084
============ ============
See accompanying notes and accountant's report.
3
NEW MILLENNIUM MEDIA INTERNATIONAL, INC.
STATEMENT OF CHANGES IN STOCKHOLDERS' (DEFICIT) EQUITY
FOR THE PERIOD FROM JANUARY 1, 2000 THROUGH DECEMBER 31, 2001
COMMON STOCK COMMON COMMON ADDITIONAL
--------------------- STOCK STOCK PAID-IN
SHARES AMOUNT WARRANTS OPTIONS CAPITAL
----------------------------------------------------------------
Balance, January 1, 2000 - as originally reported 4,819,975 4,820 $ -- $ -- 468,271
EFFECT OF RESTATEMENT (527,264)
BALANCE, JANUARY 1, 2000 - AS RESTATED (NOTE 10) 4,819,975 4,820 $ -- $ -- (58,993)
Common stock rescinded (704,084) (704) 704
Common stock reissued to officer 331,334 331 (331)
Common stock reissued to officer 268,666 269 (269)
Common stock issued to officer 500,000 500 2,000
Fair value of 200,000 warrants issued to investment bankers - - 57,200 --
Acquisition of Scovel Management, Inc. - Recapitalization 100,000 100 (100)
Common stock issued for debt 128,230 128 280,376
Common stock issued for debt-related party 134,000 134 695,554
Common stock issued for equipment (LED truck $450,000)
net of debt ($107,000) 40,000 40 342,960
Common stock issued for cash 206,000 206 464,794
Net loss for the year ended
December 31, 2000, as restated - - -- -- --
----------------------------------------------------------------
BALANCE, DECEMBER 31, 2000 - AS RESTATED (NOTE 10) 5,824,121 5,824 57,200 -- 1,726,695
Fair value of 42,274 warrants issued to investment bankers 12,090
Shares issued:
Fair value of stock issued for services 500,926 501 420,276
Common stock issued for cash and warrants exercise 1,100,000 1,100 923,900
Exercise of common stock options for cash ($500)
and other fair value of borrowing cost 150,000 150 7,519
Fair value of stock issued in settlement of debt
in accordance with FASB 123 35,000 35 27,965
Fair value of warrants issued for services 211,700
Fair value of options issued under promissory
note default provisions 211,483
Net loss for the year ended
December 31, 2001, as restated
----------------------------------------------------------------
BALANCE, DECEMBER 31, 2001, AS RESTATED (NOTE 10) 7,610,047 7,610 $ 280,990 $ 211,483 3,106,355
================================================================
COMMON TOTAL
ACCUMULATED DEFERRED STOCK STOCKHOLDERS'
DEFICIT CONSULTING SUBSCRIBED EQUITY
---------------------------------------------------
Balance, January 1, 2000 - as originally reported (1,073,314) -- (600,223)
EFFECT OF RESTATEMENT (127,743) (655,007)
BALANCE, JANUARY 1, 2000 - AS RESTATED (NOTE 10) (1,201,057) -- (1,255,230)
Common stock rescinded -- --
Common stock reissued to officer --
Common stock reissued to officer --
common stock issued to officer 2,500
Fair value of 200,000 warrants issued to investment bankers -- 57,200
Acquisition of Scovel Management, Inc. - Recapitalization --
Common stock issued for debt -- 280,504
Common stock issued for debt-related party 695,688
Common stock issued for equipment (LED truck $450,000)
net of debt ($107,000) -- 343,000
Common stock issued for cash -- 465,000
Net loss for the year ended
December 31, 2000, as restated (448,755) (448,755)
---------------------------------------------------
BALANCE, DECEMBER 31, 2000 - AS RESTATED (NOTE 10) (1,649,812) -- -- 139,907
Fair value of 42,274 warrants issued to investment bankers 12,090
Shares issued:
Fair value of stock issued for services 420,777
Common stock issued for cash and warrants exercise (333,375) 591,625
Exercise of common stock options for cash ($500)
and other fair value of borrowing cost 7,669
Fair value of stock issued in settlement of debt
in accordance with FASB 123 28,000
Fair value of warrants issued for services (149,954) 61,746
Fair value of options issued under promissory
note default provisions 211,483
Net loss for the year ended
December 31, 2001, as restated (1,822,254) (1,822,254)
---------------------------------------------------
BALANCE, DECEMBER 31, 2001, AS RESTATED (NOTE 10) (3,472,066) (149,954) (333,375) (348,957)
===================================================
See accompanying notes and accountant's report.
4
NEW MILLENNIUM MEDIA INTERNATIONAL, INC.
STATEMENT OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2000 AND 2001
2000 2001
(Restated) (Restated)
(NOTE 10) (NOTE 10)
------------ ------------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss) $ (448,755) $ (1,822,254)
Adjustments to reconcile net income (loss) to net
cash provided by (used in) operating activities:
Depreciation and amortization 95,688 152,587
Gain on debt settlement (514,852) --
Impairment loss -- 100,000
Fair value of shares issued for services 2,500 435,778
Fair value of warrants / options issued for services 57,200 292,488
(Increase) decrease in accounts receivable (16,636) (6,759)
(Increase) decrease in prepaid expenses (9,220) (34,876)
(Increase) decrease in other assets -- (13,986)
Increase (decrease) in accounts payable (41,934) 386,236
------------ ------------
Net cash provided by (used in) operating activities (876,009) (510,786)
------------ ------------
CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of property and equipment (19,972) (179,487)
Purchase of license -- (100,000)
LED truck -- (510,776)
------------ ------------
Net provided by (used in) investing activities (19,972) (790,263)
------------ ------------
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from convertible debt -- 591,719
Proceeds from notes payable - related parties 428,918 164,444
Proceeds from common stock transactions 465,000 591,625
Proceeds from exercise of common stock options -- 500
------------ ------------
Net cash provided by (used in) financing activities 893,918 1,348,288
------------ ------------
Increase (Decrease) in cash and cash equivalents $ (2,063) $ 47,239
Cash and cash equivalents at beginning of period 2,063 --
------------ ------------
Cash and cash equivalents at end of period $ -- $ 47,239
============ ============
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid during the year for interest -- --
Cash paid during the year for income taxes -- --
Supplemental schedule of noncash investing and financing activities:
Fair value of common stock (500,000 shares) issued for
acquisition of Scovel Management, Inc. $ 500 $ --
Fair value of equipment (LED truck, $450,000 net of debt
assumed of $107,000; 200,000 common stock shares issued) 343,000 --
Fair value of common stock (3,641,152 shares )issued in settlement
of related party debt based upon debt of $1,491,044 1,491,044 --
Fair value of shares issued (20,000 shares) for amounts previously
owed to secretary / treasurer 13,000
See accompanying notes and accountant's report.
5
NEW MILLENNIUM MEDIA INTERNATIONAL, INC.
NOTES TO THE FINANCIAL STATEMENTS
DECEMBER 31, 2000 AND 2001
1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
-----------------------------------------------------------
New Millennium Media International, Inc. (the Company) is a developer and
marketer of advertising space in special movable advertising display
machinery and LED display boards. The Company is a provider of visual
advertising through movable display boards and LED equipment.
BASIS OF PRESENTATION
---------------------
The financial statements have been prepared using the accrual method of
accounting. Revenues are recognized when earned and expenses when incurred.
Revenues are earned when services have been performed and advertising
equipment has been leased to customers during a period of time in which
services have been rendered, the price for services is fixed and
determinable and collectibility is reasonably assured.
USE OF ESTIMATES
----------------
The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the
financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those
estimates.
GOING CONCERN UNCERTAINTY
-------------------------
The Company has incurred recurring operating losses and negative cash flows
and has negative working capital. The Company has financed itself primarily
through the sale of its stock and related party borrowings. These
conditions raise substantial doubt about the Company's ability to continue
as a going concern. There can be no assurance that the Company will be
successful in implementing its plans, or if such plans are implemented,
that the Company will achieve its goals.
The accompanying financial statements have been prepared assuming that the
Company will continue as a going concern and do not include any adjustments
to reflect the possible future effect on the recoverability and
classification of assets or the amount and classification of liabilities
that might result from the outcome of this uncertainty.
COMPREHENSIVE INCOME
--------------------
Statement of Financial Accounting Standards (SFAS) No. 130, "Reporting
Comprehensive Income," establishes standards for reporting and display of
comprehensive income, its components and accumulated balances.
Comprehensive income is defined to include all changes in equity except
those resulting from investments by owners and distributions to owners.
Among other disclosures, SFAS No. 130 requires that all items that are
required to be recognized under current accounting standards as components
of comprehensive income be reported in a financial statement that is
displayed with the same prominence as other financial statements. The
Company does not have any items requiring disclosure of comprehensive
income.
SEGMENTS OF BUSINESS REPORTING
------------------------------
Statement of Financial Accounting Standards (SFAS) No. 131, establishes
standards for the way that public companies report information about
operating segments in annual financial statements and requires reporting of
selected information about operating segments in interim financial
statements issued to the public. It also establishes standards for
disclosures regarding products and services, geographic areas and major
customer. SFAS 131 defines operating segments as components of a company
about which separate financial information is available that is evaluated
regularly by the chief operating decision maker in deciding how to
6
NEW MILLENNIUM MEDIA INTERNATIONAL, INC.
NOTES TO THE FINANCIAL STATEMENTS
DECEMBER 31, 2000 AND 2001
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - CONT'D.
---------------------------------------------------------------------
allocate resources and in assessing performance. The Company has evaluated
this SFAS and does not believe it is applicable at this time.
RECENT ACCOUNTING PRONOUNCEMENTS
--------------------------------
In June 2001, the Financial Accounting Standards Board (FASB) finalized
SFAS No. 141, "Business Combinations" (SFAS 141), and SFAS No. 142,
"Goodwill and Other Intangible Assets" (SFAS 142). SFAS 141 requires all
business combinations initiated after June 30, 2001 to be accounted for
using the purchase method. It also requires that the Company recognize
acquired intangible assets, apart from goodwill, if the intangible assets
meet certain criteria. Upon adoption, the Company must reclassify the
carrying amounts of intangible assets and goodwill based on criteria in
SFAS 141.
SFAS 142 establishes new guidelines for accounting for goodwill and other
intangible assets. It requires that companies no longer amortize goodwill,
but instead test goodwill for impairment at least annually. In addition,
SFAS 142 requires that the Company (1) identify reporting units for the
purpose of assessing potential future impairments of goodwill, (2) reassess
the useful lives of other existing recognized intangible assets, and (3)
cease amortization of intangible assets in accordance with the guidance in
SFAS 142. SFAS 142 must be applied in fiscal years beginning after December
31, 2001 to all goodwill and other intangible assets recognized after that
date, regardless of when those assets were initially recognized. In
accordance with SFAS 142, the Company must complete a transitional goodwill
impairment test six months after adoption and reassess the useful lives of
other intangible assets within the first interim quarter after adoption.
INCOME TAXES
------------
The Company accounts for income taxes under Statement of Financial
Accounting Standards No. 109 (SFAS No. 109). Under SFAS No. 109, deferred
income tax assets and liabilities are determined based upon differences
between financial reporting and tax basis of assets and liabilities and are
measured using currently enacted tax rates. SFAS No. 109 requires a
valuation allowance to reduce the deferred tax assets reported if, based on
the weight of the evidence, it is more likely than not that some portion or
all of the deferred tax assets will not be realized.
BASIC AND DILUTED LOSS PER COMMON SHARE
---------------------------------------
Basic loss per common share is based on the weighted average number of
shares outstanding during the period. The computation of diluted loss per
common share is similar to basic earnings per share, except that the
denominator is increased to include the number of additional common shares
that would have been outstanding if the potentially dilutive common shares
had been issued. Diluted loss per common share is not presented since the
result is antidilutive. At December 31, 2001 there were options and
warrants to purchase 367,274 common shares outstanding which may dilute
future earnings per share.
FAIR VALUE OF FINANCIAL INSTRUMENTS
-----------------------------------
All financial instruments are held for purposes other than trading. The
following methods and assumptions were used to estimate the fair value of
each financial instrument for which it is practicable to estimate that
value:
For cash, cash equivalents and notes payable, the carrying amount is
assumed to approximate fair value due to the short-term maturities of these
instruments.
7
NEW MILLENNIUM MEDIA INTERNATIONAL, INC.
NOTES TO THE FINANCIAL STATEMENTS
DECEMBER 31, 2000 AND 2001
CASH AND CASH EQUIVALENTS
-------------------------
The Company considers all highly liquid investments having an original
maturity of three months or less as cash equivalents.
2. PROPERTY AND EQUIPMENT
----------------------
Property and equipment is summarized as follows:
2000 2001
------------ ------------
Boards available for lease $ 545,482 $ 670,482
Equipment 460,319 497,444
Graphic Equipment 8,412 22,229
Furniture & fixtures 5,490 9,034
------------ ------------
1,019,703 1,199,189
Less accumulated depreciation (95,555) (248,141)
------------ ------------
Net 924,148 951,048
LED Truck (under construction) -- 510,776
------------ ------------
$ 924,148 $ 1,461,824
============ ============
The company capitalizes the cost of property and equipment and uses the
straight-line method of depreciation over estimated useful lives of five to
seven years once available for use. Upon retirement or other disposal of
property and equipment, the cost and related accumulated depreciation are
eliminated from the asset and accumulated depreciation accounts,
respectively. The difference, if any, between the net asset amount and
proceeds is adjusted to Company earnings.
3. INTANGIBLE ASSETS
-----------------
At the end of 2000 and 2001, the Company's gross and net amount of
intangible assets were as follows:
2000 2001
------------ ------------
License $ -- $ 100,000
Impairment reserve -- (100,000)
------------ ------------
$ -- $ --
============ ============
The License consists of costs of purchasing an exclusive license in the
patent for the manufacture, sale and marketing of direct view video
displays. At the purchase date of July 23, 2001 and as of December 31, 2001
the product was in its R&D stages and no product was available for
marketing or sale. The license is valid for the entire patent term and was
therefore to be amortized over a patent life of 17 years from the earlier
of the date the patent is granted or the Company obtains a product ready
for resale. Accordingly, there was no amortization in 2001. The Company
evaluates such intangible for impairment when events or changes in
circumstances indicate that the carrying amount of the assets may not be
recoverable through the estimated undiscounted future cash flows resulting
from the use of these assets. When any such impairment exists, the related
assets will be written down to fair value. At December 31, 2001 the Company
determined that since a product had not yet been available for sale and
would not be available for the foreseeable future, that the license was
impaired. Accordingly, an impairment loss was recognized on December 31,
2001.
8
NEW MILLENNIUM MEDIA INTERNATIONAL, INC.
NOTES TO THE FINANCIAL STATEMENTS
DECEMBER 31, 2000 AND 2001
4. CONVERTIBLE DEBT
----------------
Convertible debt consists of the following:
2000 2001
------------ ------------
$250,000 notes payable, with interest
accrued @ 5% and certain rights to
purchase 25,000 shares of common stock @
$.005 after 30 day maturity and 12,500
shares each and every month thereafter $ -- $ 257,969
$60,000 convertible notes payable, with
interest accrued @ 12% (convertible $.10
of debt into common stock) -- 65,839
$250,000 convertible note payable, with
interest accrued @ 12% (convertible $1.00
of debt into common stock) -- 267,911
------------ ------------
$ -- $ 591,719
============ ============
5. RELATED PARTY PAYABLES
----------------------
Related party payables consists of the following:
2000 2001
---------- ----------
Payable to stockholders, non-interest bearing $ 249,860 $ 249,860
$100,000 convertible note payable, with interest accrued
@10%, (convertible $1.00 of debt into common stock) 102,500 112,750
$125,000 convertible note payable, with interest accrued
@ 15%, secured by equipment (convertible $1.00 of
debt into common stock) 143,750 165,312
$162,000 convertible notes payable, with interest
accrued @ 8%, to officer/stockholder (convertible $.10
of debt into preferred stock) 162,000 281,632
---------- ----------
$ 658,110 $ 809,554
========== ==========
9
NEW MILLENNIUM MEDIA INTERNATIONAL, INC.
NOTES TO THE FINANCIAL STATEMENTS
DECEMBER 31, 2000 AND 2001
The Company disputes a payable to a prior officer but has recognized the
debt for financial statement purposes in the amount of $249,860.
In 2000 the Company settled certain debt through the issuance of 134,000
common shares. (see Note 6)
During 2000 the Company issued 500,000 to an officer (see Note 6)
6. EQUITY TRANSACTIONS
-------------------
In March 2000, the Company was successful in a lawsuit against three prior
officers of the Company to rescind 704,084 shares and reallocate 600,000 of
those shares to two of the officers resulting in a net rescission of
104,084 shares. The par value of the 104,084 shares was recognized as
contributed capital.
In March 2000 the Company issued 500,000 shares to its present
officer/director. Fair value of the common stock was estimated at $0.005
per share as no trades in the Company's common stock were occurring during
the period. The Company recognized a compensation expense of $2,500.
On March 9, 2000 the Company issued 100,000 common shares to acquire,
through merger into the Company, 100% of Scovel, Inc., a 1934 Exchange Act
reporting company, in order to obtain successor issuer status and comply
with the new reporting requirements for OTCBB quoted companies. Scovel,
Inc. was an inactive company with no assets or liabilities. Accordingly,
the transaction has been recorded as a recapitalization of the Company.
(see Note 10-Restatement)
In December 2000, the Company authorized the issuance of 128,230 common
shares to a former officer to settle a loan of $641,152 and accrued
interest of $154,204. The common stock issued to the former officer was
treated as a third party transaction since that officer had no control or
influence over the Company and the stock was valued at the $2.1875 quoted
trading price on the settlement date resulting in a gain on settlement of
$514,852.
In December 2000 the Company authorized the issuance of 134,000 common
shares to a principal stockholder in settlement of loans of $670,000 and
accrued interest of $25,688. The transaction was accounted for as a related
party transaction with any difference between the value of the stock and
value of the debt charged to additional paid-in capital.
During 2000 the Company issued 206,000 common shares for $465,000.
During 2000 the company issued 40,000 common shares in exchange for an LED
truck with a fair value of $343,000. The Company valued the transaction at
the fair value of the truck since that value was considered more reliable
than the quoted stock price due to limited trading of the stock around the
exchange date.
During June 2001 the Company sold 500,000, 500,000 and 100,000 common
shares for $500,000 ($1.00 per share), $375,000 ($0.75 per share), and
$50,000 ($0.50 per share), respectively, pursuant to a warrant grant and
exercises and cash sales. The average sale price for the month was $0.84.
During 2001 the Company issued 328,186 common shares to an officer and
172,740 shares to others for services rendered. The shares were valued at
the contemporaneous average sale price of $0.84 per share (see above)
resulting in a compensation expense of $275,676 and a consulting expense of
$145,101.
During 2001 the Comp any issued 35,000 common shares in exchange for debt
of $28,000. The stock was valued at $0.80 per share which approximated the
contemporaneous sale price of $0.84 per share on the settlement date
resulting in no gain or loss on the exchange.
Under an agreement with Swartz Private Equity (Swartz) the Company entered
into an agreement providing the Company an equity line of up to $25,000,000
during the three year period following the effective date of
10
NEW MILLENNIUM MEDIA INTERNATIONAL, INC.
NOTES TO THE FINANCIAL STATEMENTS
DECEMBER 31, 2000 AND 2001
September 28, 2000 of the registration statement covering the Swartz
Agreement. The Company may sell stock to Swartz under a "put right". The
Company is required to issue and deliver to Swartz "purchase warrants" to
purchase a number of shares of common stock equal to 10% of the common
shares issued to Swartz in each applicable put. Each "purchase warrant"
will be exercisable at a price that will initially equal 110% of the market
price for that put and thereafter may be reset every six months. The
warrants are immediately exercisable and have a term expiring 5 years
thereafter. Certain provisions of the Agreement provide that Swartz shall
receive "additional warrants" so that the sum of "commitment warrants" and
"additional warrants" may equal up to 4.0% of the fully diluted shares of
the Company's common stock. During 2000, as part of this agreement, the
Company issued 200,000 initial "commitment warrants", expiring March 21,
2005 to purchase 200,000 shares of the Company's common stock. During 2001,
the Company issued 16,796 and 25,478 "additional warrants" expiring April
17, 2006 and July 17, 2006, respectively, to purchase 42,274 additional
shares of the Company's common stock. The initial exercise price of these
"commitment warrants" and "additional warrants" is $1.50. The accounting
effect of the reset provision on the 16,796 warrants, which occurred in
October 2001, was not material. Utilizing the Black Scholes formula,
assuming a 5 year life, no expected dividends, volatility of 35% and
interest rate of 6%, the Company determined that the fair value of
"commitment warrants" issued to be $57,200 and the fair value of the
"additional warrants" issued to be $12,090 which was charged to expense in
2000 and 2001, respectively. During 2001 the Company "put" and issued to
Swartz 100,000 shares and issued another 900,000 shares certificate which
were held by the Company. However, contemporaneously with the put, the
Company's SB-2 became not effective pursuant to a post-effective amendment,
and Swartz was not obligated to purchase the put shares under the
Agreement. Management considers this a significant contingency on the put
obligation and therefore has not reflected the 1,000,000 total shares as
outstanding for balance sheet presentation purposes and for net loss per
share purposes in accordance with Statement 128 "Earnings per Share".
7. STOCK OPTIONS AND WARRANTS
--------------------------
On June 26, 2000, the Company's Board of Directors adopted the New
Millennium Media International, Inc. 2000 Stock Option Plan (the "Plan").
The Plan provides for the issuance of incentive stock options (ISO's) to
any individual who has been employed by the Company for a continuous period
of at least six months. The Plan also provides for the issuance of Non
Statutory Options (NSO's) to any employee who has been employed by the
Company for a continuous period of at least six months, any director or
consultant to the Company. The total number of shares of common stock
authorized and reserved for issuance under the Plan is 3,000,000 shares.
The Board shall determine the exercise price per share in the case of an
ISO at the time an option is granted and shall be not less than the fair
market value or 110% of fair market value in the case of a ten percent or
greater stockholder. In the case of an NSO, the exercise price shall not be
less than the fair market value of one share of stock on the date the
option is granted. Unless otherwise determined by the Board, ISO's and
NSO's granted under the Plan have a maximum duration of 10 years. As of
December 31, 2001, no options have been granted under the Plan.
Also, in February 2000, the Company issued options to purchase 500,000
shares at $1.00 expiring in two years and in March 2000, the Company issued
options to purchase 100,000 shares at $1.50 expiring in two years.
Utilizing the Black Scholes formula, the Company has determined that the
fair value of these options granted has no effect on loss or loss per
share.
In 2001 the Company granted 175,000 stock options pursuant to default
provisions of certain promissory notes. The options were valued at
$211,483, which was charged to interest expense, using the Black-Scholes
options pricing model with a 0.08 expected life, 76% expected volatility,
zero expected dividends and an interest rate of 2.59%.
In 2000 and 2001 the Company issued 200,000 commitment warrants and 42,274
additional warrants, as discussed in Note 6.
In May 2001 the Company granted 500,000 warrants at $0.75 exercise price
and 500,000 warrants at $1.00 exercise price for services under two year
consulting agreements. The consultants were fully vested on the
11
NEW MILLENNIUM MEDIA INTERNATIONAL, INC.
NOTES TO THE FINANCIAL STATEMENTS
DECEMBER 31, 2000 AND 2001
grant date thereby establishing a measurement date for the consulting
expense. The expense was determined using the Black-Scholes model resulting
in an expense of $211,700. During 2001, $61,746 of this value was expensed
and $149,954 was reflected as deferred expense deducted from equity at
December 31, 2001. The Black Scholes formula, assumed a 0.08 year life, no
expected dividends, volatility of 76% and interest rate of 3.7%. These
options were exercised in June 2001.
During July to December 2001, the Company granted options to purchase
common stock at $.025 per share under the default provisions of certain
promissory notes. The options were valued using a Black-Scholes model
resulting in an interest expense of $211,483 in 2001. The Black Scholes
formula, assumed a 0.08 year life, no expected dividends, volatility of 76%
and interest rate of 2.59%. These options have been typically exercised
immediately or within one month.
8. COMMITMENTS AND CONTINGENCIES
-----------------------------
The Company conducts its operations from facilities that are leased under a
five-year non-cancelable operating lease expiring in April 30, 2006. There
is an option to renew the lease for an additional five years and subject to
rental escalation at the beginning of the second year, at the Consumers
Price Index or 3% per annum, whichever is higher.
The following is a schedule of future minimum lease payments required under
the above operating lease as of December 31, 2001:
Year Ending December 31, 2001
----------
2002 $ 133,971
2003 137,990
2004 142,130
2005 146,394
2006 49,397
----------
$ 609,882
==========
Rental expense amounted to $86,659 and $135,726 in 2000 and 2001
respectively. No long-term lease commitment existed at the end of 2000.
9. INCOME TAXES
------------
There was no income tax expense in 2000 and 2001 due to the Company's net
losses.
The Company's tax expense differs from the "expected" tax expense for the
periods ended December 31, 2001 and 2000, (computed by applying the Federal
Corporate tax rate of 34% to loss before taxes), as follows:
2000 2001
------------ ------------
Computed "expected" tax expense (benefit) $ (152,577) (619,566)
Change in valuation allowance 152,577 619,566
------------ ------------
$ -- $ --
============ ============
12
NEW MILLENNIUM MEDIA INTERNATIONAL, INC.
NOTES TO THE FINANCIAL STATEMENTS
DECEMBER 31, 2000 AND 2001
The tax effects of temporary differences that gave rise to significant
portions of deferred tax assets and liabilities at December 31, 2001 and
2000 are as follows:
2000 2001
------------ ------------
Deferred tax assets:
Net operating loss carry forwards $ 560,936 $ 1,180,502
Valuation allowance for deferred tax asset (560,936) (1,180,502)
------------ ------------
$ -- $ --
============ ============
After consideration of all the evidence, both positive and negative,
management has determined that a full valuation allowance is necessary to
reduce the deferred tax assets to the amount that will more likely than not
be realized.
At December 31, 2000 the valuation allowance was $560,936. The increase
during 2001 was $619,566.
At December 31, 2001, the Company has available net operating loss carry
forwards of approximately $3,472,066, which expire through 2021.
10. RESTATEMENT
-----------
In August 1999, the Company acquired Unergi, Inc. (in a merger with the Company
as the survivor) in exchange for 16,566,667 shares of the Company's common
stock. The transaction was recorded using the purchase method and $677,594 was
recorded as goodwill and subsequently amortized over a 15 year period. Since
Unergi, Inc. was an inactive private company acquired only to facilitate a
financing transaction, the acquisition should have been treated as a
recapitalization of the Company, rather than as a business combination. In
addition, $150,330 of the Company's expenses were paid by Unergi, Inc. prior to
the recapitalization which were not recorded by the Company, but should have
been recorded as contributed capital. The revised accounting for these items in
the accompanying restated year 2000 financial statements has the effect of
increasing the opening balance of the accumulated deficit by $127,743,
decreasing net goodwill by $609,801, decreasing additional paid-in capital by
$527,264 and decreasing amortization expense by $45,206. The revised accounting
for these items in the accompanying restated year 2001 financial statements has
the effect of increasing the opening balance of the accumulated deficit by
$127,743, decreasing net goodwill by $564,095, decreasing additional paid-in
capital by $527,264 and decreasing amortization expense by $45,706.
On March 9, 2000 the Company issued 100,000 (as restated for 1 for 5 reverse
stock split) common shares to acquire, through merger into the Company, 100% of
Scovel, Inc., a 1934 Exchange Act reporting company, in order to obtain
successor issuer status and comply with the new reporting requirements for OTCBB
quoted companies. Scovel, Inc. was an inactive company with no assets or
liabilities. Accordingly, the transaction should have been recorded as a
recapitalization of the Company. The Company recorded the $500 par value
(pre-reverse split) of the 100,000 shares to goodwill. The Company should have
recorded the value to common stock with an offsetting charge to additional
paid-in capital. The revised accounting for this transaction in the accompanying
restated financial statements has the effect of reducing goodwill in each of
fiscal years 2001 and 2000 by $500 and reducing additional paid-in capital in
each of fiscal years 2001 and 2000 by $500.
The Company recorded 641,152 shares issued to a former officer on December 12,
2000 (the "Settlement Date"), in exchange for debt, as a related party
transaction at the value of the debt of $795,356 with no gain or loss on the
transaction. The exchange should have been recorded as a third party transaction
since the former officer had no control or influence at the settlement date. The
revised value of the 641,152 common shares was recomputed as $280,504 based on
the $0.4875 trading price on the settlement date resulting in a gain on
settlement of $514,852. The revision of this item in the accompanying restated
year 2000 financial statements has the effect of increasing gain on settlement
by $514,852, decreasing the additional paid-in capital by $514,852 and,
decreasing net loss by $514,852. The revision of this item in the accompanying
restated year 2001 financial statements has the effect of decreasing the opening
balance of the accumulated deficit by $514,852.
13
NEW MILLENNIUM MEDIA INTERNATIONAL, INC.
NOTES TO THE FINANCIAL STATEMENTS
DECEMBER 31, 2000 AND 2001
During 2001 the Company had issued 1,000,000 common stock warrants for services.
The Company had not recorded the values of these issuances on operations. The
effect of recording the value of these issuances in the accompanying restated
year 2001 financial statements is to increase net loss by $61,746 and deferred
consulting expense on the balance sheet by $149,954.
During 2001 the Company granted stock options under default provisions of
certain promissory notes. The Company has recomputed the value of such options
using an option pricing model and has restated the expense increasing interest
expense by $210,308 in 2001.
The Company had previously reflected certain "put" shares as outstanding on the
balance sheet and for net loss per share purposes. The Company has revised this
presentation since it determined that a significant contingency existed which
did not obligate the investor to purchase the "put' shares. There was no net
effect on equity. The net effect on net loss per share was an increase.
The valuation of issuances of 500,926 shares of common stock for services by
officer and non-employees were revised for fiscal 2001 based on contemporaneous
transactions to increase the value charged to operations to $420,777 from
$109,503, an increase of $311,274. In addition, 134,000 shares which were
reflected as issued in 2001 should have been reflected as issued in 2000. The
effect of the adjustments was to increase general and administrative expenses in
2001 by $311,274.
The aggregate net effect of the above restatements decreased net loss and net
loss per share by $560,058 and $0.10, respectively, in 2000 and increased net
loss and net loss per share by $638,222 and $0.08 respectively, in 2001.
The following tables present the impact of the adjustments and restatements on a
condensed basis.
Description Amount
Previously
Reported As Adjusted
-------- -----------
Yr. ended December 31, 2000
Revenues $ 148,102 $ 148,102
Net loss 1,008,813 448,755
Yr. ended December 31, 2001
Revenues $ 363,802 $ 363,802
Net loss 1,184,132 1,822,254
New changes to Net
14